AI Champdany Industries Ltd

AI Champdany Industries Ltd

₹ 53.0 0.95%
23 Apr - close price
About

Incorporated in 1873, AI Champdany Industries was taken over by Wadhwa Group in 1967. The company is engaged in the business of manufacturing and trading of jute products with both national and international presence.

Key Points

Product Portfolio:[1]
a) Jute Yarn and Twine
b) Jute Blended yarns and Twines
c) Hessian Cloth & Burlap
d) Sacking Cloth & Hessian
e) Food Grade Cloth & Bag
f) Jute Geo Textiles
g) Carpet Backing Cloth
h) Industrial Fabrics
i) Jute Furnishing Items
j) Jute Matting
k) Jute Webbing

  • Market Cap 163 Cr.
  • Current Price 53.0
  • High / Low 69.8 / 26.7
  • Stock P/E 7.31
  • Book Value 23.4
  • Dividend Yield 0.00 %
  • ROCE -29.7 %
  • ROE -52.3 %
  • Face Value 5.00

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter
  • Debtor days have improved from 95.7 to 75.9 days.

Cons

  • The company has delivered a poor sales growth of -18.1% over past five years.
  • Company has a low return on equity of -27.4% over last 3 years.
  • Contingent liabilities of Rs.106 Cr.
  • Earnings include an other income of Rs.62.5 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
27.36 20.23 9.69 5.89 14.90 8.91 6.14 14.08 11.94 16.55 7.66 7.11 20.33
28.68 27.96 13.23 7.88 15.42 10.53 7.63 17.63 15.11 50.29 11.57 11.44 12.41
Operating Profit -1.32 -7.73 -3.54 -1.99 -0.52 -1.62 -1.49 -3.55 -3.17 -33.74 -3.91 -4.33 7.92
OPM % -4.82% -38.21% -36.53% -33.79% -3.49% -18.18% -24.27% -25.21% -26.55% -203.87% -51.04% -60.90% 38.96%
1.07 2.93 3.46 0.65 2.17 3.44 1.32 2.77 4.55 53.82 3.54 4.68 0.42
Interest 1.44 1.71 1.50 1.55 1.50 1.30 1.38 1.37 1.73 1.86 0.17 0.69 0.17
Depreciation 0.98 0.66 0.90 0.90 0.90 0.71 0.85 0.85 0.85 0.58 0.78 0.78 0.78
Profit before tax -2.67 -7.17 -2.48 -3.79 -0.75 -0.19 -2.40 -3.00 -1.20 17.64 -1.32 -1.12 7.39
Tax % -31.46% -27.62% -0.00% 2.64% 4.00% 1,989.47% 6.25% 9.00% 25.00% -18.03% -281.06% 17.86% -0.81%
-3.52 -9.16 -2.48 -3.69 -0.71 3.58 -2.24 -2.73 -0.91 20.83 -5.03 -0.93 7.45
EPS in Rs -1.14 -2.98 -0.81 -1.20 -0.23 1.17 -0.73 -0.88 -0.29 6.76 -1.64 -0.30 2.43
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
390 356 335 301 216 106 132 132 128 66 44 49 52
373 340 323 293 210 105 122 126 119 80 47 90 86
Operating Profit 17 16 13 8 6 1 10 6 9 -14 -3 -42 -34
OPM % 4% 5% 4% 3% 3% 1% 8% 5% 7% -21% -6% -86% -66%
2 3 5 4 3 6 8 10 2 6 5 62 62
Interest 11 11 10 13 14 13 12 11 7 6 6 6 3
Depreciation 7 7 7 6 5 4 4 4 4 4 3 3 3
Profit before tax 1 1 1 -7 -10 -10 2 1 0 -17 -7 11 23
Tax % 13% -8% -25% 35% 45% 21% 18% -35% 144% -1% 53% -35%
1 1 1 -4 -5 -8 2 2 -0 -17 -3 15 22
EPS in Rs 0.37 0.44 -1.58 -1.99 -2.93 0.65 0.58 -0.07 -5.67 -1.07 4.85 7.25
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years: -18%
5 Years: -18%
3 Years: -28%
TTM: 26%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 1123%
Stock Price CAGR
10 Years: 13%
5 Years: 31%
3 Years: 72%
1 Year: 68%
Return on Equity
10 Years: -10%
5 Years: -16%
3 Years: -27%
Last Year: -52%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 11 12 14 14 14 14 15 15 15 15 15 15 15
Reserves 90 87 91 83 78 58 64 64 63 53 54 63 57
Preference Capital 8 6 6 6 6 -0 6 6 19 19 19 19
105 100 95 110 105 142 130 148 37 58 45 9 25
85 92 106 110 90 46 79 79 202 191 201 190 168
Total Liabilities 291 291 306 317 287 260 288 307 318 318 315 277 264
101 96 95 89 87 72 68 73 80 76 73 62 61
CWIP 13 13 13 13 13 13 13 12 9 9 9 8 8
Investments 0 1 0 0 0 1 2 1 1 1 1 1 1
177 182 198 215 186 174 206 220 228 231 233 207 195
Total Assets 291 291 306 317 287 260 288 307 318 318 315 277 264

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
11 11 4 -7 7 10 28 1 2 -12 -1 -13
-5 -8 -8 -3 -3 10 -1 48 -7 -1 20 69
-7 -2 2 15 -4 -19 -10 -22 5 1 -10 -57
Net Cash Flow -2 1 -1 5 -0 1 17 27 0 -12 9 -0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 26 32 36 47 36 67 56 43 47 87 124 76
Inventory Days 195 254 302 347 446 978 1,247 873 975 1,583 2,269 844
Days Payable 53 82 115 130 129 189 368 253 270 413 550 211
Cash Conversion Cycle 168 203 222 265 352 855 934 664 752 1,257 1,843 709
Working Capital Days 110 117 129 152 174 412 353 402 439 911 1,441 1,033
ROCE % 7% 6% 5% 3% 2% 1% 7% 3% 4% -8% -1% -30%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90%
8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69%
32.41% 32.41% 32.41% 32.41% 32.41% 32.41% 32.41% 32.41% 32.40% 32.41% 32.41% 32.41%
No. of Shareholders 3,3083,3253,3653,3743,3543,1953,1953,1943,2673,3773,5483,646

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents